27 Harpin Way W, Centre Wellington

$758,000
27 Harpin Way W

$758,000

New
3d
Detached2-Storey

27 Harpin Way W, Centre Wellington

Total Monthly Obligation $3,948

Beds
4
Baths
3
Park
1
Sqft
1500-2000
DOM
3d
Score
17
Yield
4.6%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Detached
MLS® Number-X14099094
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-30 × 108 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$6,184 (2025)
Parking-2 - Attached
Basement-Unfinished
Heating-Forced Air (Electric)
Brokerage-RE/MAX REALTY SPECIALISTS INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Fergus
Title-Residential Freehold

No agent assigned

Welcome to this beautiful 2022-built detached home located in Fergus' desirable Storeybrook family neighbourhood. Offering a spacious and functional layout with generously sized rooms, this move-in-ready home is perfect for families seeking modern comfort and convenience. The bright main floor features a welcoming living room with a cozy gas fireplace, creating a warm and inviting space for relaxing or entertaining. The open-concept kitchen comes complete with stainless steel appliances and flows seamlessly into the dinette area, with patio doors providing easy access to the fully fenced backyard. The main level also includes a separate dining room, a dedicated home office, a convenient2-piece powder room, and direct access to the garage. Upstairs, you'll find four well-sized bedrooms, including a spacious primary bedroom with a private ensuite and walk-in closet. A 4-piece main bathroom and generously sized laundry room complete the second floor. The unfinished basement offers excellent storage space and plenty of potential for future development. The garage is equipped with a garage door opener for added convenience, and the driveway provides parking for one additional vehicle. Built in 2022 and available for immediate occupancy, this home offers the opportunity to enjoy the benefits of a newer property in an established, family-friendly community. Conveniently located near parks, schools, trails, shopping, and other amenities, this is a wonderful place to call home.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$606,400
Land Transfer Taxes$11,635
Legal Fees (Est.)
$
Total cash required for closing$164,735

Total Monthly Obligation

$3,948/mo
Mortgage $3,058
Monthly Loss $3,143
Principal$805
Interest$2,253
Property Tax$515
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.8%22
10-Year IRR
8.9%
Returns Index
12.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$34,548/yr
NOI
$20,409/yr
Net Cash Flow
-$1,357/mo
Cash Margin
-47.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
21.1/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 27 Harpin Way W

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.